MIRA INFORM REPORT

 

 

Report No. :

334945

Report Date :

04.08.2015

 

IDENTIFICATION DETAILS

 

Name :

KUMAR VANIJYA PRIVATE LIMITED (w.e.f. 14.03.2008)

 

 

Formerly Known As :

SHREE HANUMAN TEA VYAPAAR PRIVATE LIMITED

 

 

Registered Office :

C/10, Katjunagar, P.O- Jadavpur, Kolkata – 700032, West Bengal

Tel. No.:

91-33-65355077

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

05.01.2008

 

 

Com. Reg. No.:

121453

 

 

Capital Investment / Paid-up Capital :

Rs.0.279 Million

 

 

CIN No.:

[Company Identification No.]

U01132WB2008PTC121453

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

Not Available

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Trader of Tea.

 

 

No. of Employees :

12 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (27)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company incorporated during the year 2008. It has a moderate record of accomplishment.

 

For the financial year 2014, the company has an average operational activity with minimal profit earnings, whereas it has decent sales turnover.

 

The rating is constrained on account of company’s modest financial risk profile marked by networth position and huge borrowings taken by the company along with unfavourable gap between trade payables and trade receivables.

 

Trade relations are reported as fair. Business is active. Payment terms are slow but correct.

 

In view of moderate financial base, the company can be considered for business dealings with some caution.

 

NOTES :

Any query related to this report can be made on e-mail : infodept@mirainform.com while quoting report number, name and date.

 

 

ECGC Country Risk Classification List – March 31, 2015

 

Country Name

Previous Rating

(31.12.2014)

Current Rating

(31.03.2015)

India

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

Not Available

Rating

Not Available

Rating Explanation

Not Available

Date

Not Available

 

 

RBI DEFAULTERS’ LIST STATUS

 

Subject’s name is not enlisted as a defaulter in the publicly available RBI Defaulters’ list.

 

 

EPF (Employee Provident Fund) DEFAULTERS’ LIST STATUS

 

Subject’s name is not enlisted as a defaulter in the publicly available EPF (Employee Provident Fund) Defaulters’ list as of 31-03-2013.

 

 

INFORMATION PARTED BY

 

Name :

Mr. Bhaskar Chaudhary

Designation :

Accounts Executive

Contact No.:

91-9007785594

Date :

03.08.2015

 

 

LOCATIONS

 

Registered Office :

C/10, Katjunagar, P.O- Jadavpur, Kolkata – 700032, West Bengal, India

Tel. No.:

91-33-65355077

Mobile No.:

91-9007785594 (Mr. Bhaskar Chaudhary)

Fax No.:

Not Available

E-Mail :

info.kvpl@gmail.com

Location :

Owned [Commercial]

 

 

Warehouse :

Om Traders, Satya Doctor Road, Unit-2, Kolkata – 700171, West Bengal, India

 

 

DIRECTORS

 

AS ON 30.09.2014

 

Name :

Sachin Goel

Designation :

Director

Address :

Upper Chelidanga Part Asansol, Asansol South, Burdwan - 713304, West Bengal, India

Date of Birth/Age :

06.08.1986

Date of Appointment :

01.06.2010

DIN No.:

03037670

 

 

Name :

Ram Gopal Goel

Designation :

Director

Address :

Upper Chelidanga Part Asansol, Asansol South, Burdwan - 713304, West Bengal, India

Date of Birth/Age :

01.05.1962

Date of Appointment :

01.06.2010

DIN No.:

03080121

 

 

KEY EXECUTIVES

 

Name :

Mr. Bhaskar Chaudhary

Designation :

Accounts Executive

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 30.09.2014

 

Names of Shareholders

No. of Shares

%age holding

Ram Gopal Goel

13961

50.11

Sachin Goel

13900

49.89

Total

27861

100.00

 

 

AS ON 30.09.2014

 

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage

Directors or relatives of Directors

100.00

 

 

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Trader of Tea.

 

 

Products :

Item Code No.

Product Description

09024020

CTC Tea

 

 

Brand Names :

Not Divulged

 

 

Agencies Held :

Not Divulged

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

 

Selling :

Cash and Advance Payment

 

 

Purchasing :

Cash and Advance Payment

 

PRODUCTION STATUS : NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Reference :

Ganesh Vanijya Private Limited

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Maximum Limit Dealt :

Not Divulged

Experience :

Not Divulged

Remark:

Not Divulged

 

 

Customers :

Wholesalers and Retailers

 

Reference :

Limtex Tea and Industries Limited

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Maximum Limit Dealt :

Not Divulged

Experience :

Not Divulged

Remark:

Not Divulged

 

 

No. of Employees :

12 (Approximately)

 

 

Bankers :

Bank Name

State Bank of India

Branch

Not Divulged

Person Name (With Designation)

Not Divulged

Contact Number

Not Divulged

Name of Account Holder

Not Divulged

Account Number

Not Divulged

Account Since (Date/Year of Account Opening)

Not Divulged

Average Balance Maintained (If Possible)

Not Divulged

Credit Facilities Enjoyed (If any)

Not Divulged

Account Operation

Not Divulged

Remarks (If any)

Not Divulged

 

Bank of Baroda, Camac Street Branch, Kolkata, West Bengal, India

 

Auditors :

 

Name :

G Goenka and Associates

Chartered Accountants

Address :

112, Ashutosh Mukherjee Road , Bhowanipore, 2nd Floor, Kolkata - 700025, West Bengal, India

PAN No.:

AAIFG6929N

 

 

Memberships :

--

 

 

Collaborators :

---

 

 

Enterprises in which Key Managerial Personnel or their relatives have significant influence :

  • Shakambari Tea Private Limited [U01132WB2008PTC121561]
  • Kumbhah Tea Private Limited [U15122WB2013PTC192552]

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

300,000

Equity Shares

Rs.10/- each

Rs.3.000 Million

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

27,861

Equity Shares

Rs.10/- each

Rs.0.279 Million

 


 

FINANCIAL DATA

[all figures are in Rupees Million]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

31.03.2014

31.03.2013

31.03.2012

 

 

 

 

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

0.279

0.279

0.279

(b) Reserves & Surplus

2.293

1.579

1.050

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

0.000

0.000

0.000

Total Shareholders’ Funds (1) + (2)

2.572

1.858

1.329

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.000

0.000

0.000

(b) Deferred tax liabilities (Net)

0.008

0.012

0.014

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

0.008

0.012

0.014

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

157.268

34.975

15.799

(b) Trade payables

258.802

349.468

314.316

(c) Other current liabilities

2.216

3.621

19.960

(d) Short-term provisions

0.336

0.250

0.201

Total Current Liabilities (4)

418.622

388.314

350.276

 

 

 

 

TOTAL

421.202

390.184

351.619

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

0.073

0.105

0.154

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

0.000

0.000

0.000

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

0.000

0.000

0.000

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

0.026

0.106

0.106

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

0.099

0.211

0.260

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

36.611

21.937

14.621

(c) Trade receivables

155.197

212.157

217.045

(d) Cash and cash equivalents

17.179

2.225

25.416

(e) Short-term loans and advances

212.116

153.654

94.277

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

421.103

389.973

351.359

 

 

 

 

TOTAL

421.202

390.184

351.619

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

 

 

 

 

 

TOTAL TURNOVER

2018.477

1517.591

1364.677

 

 

 

 

 

 

EXPENSES

2006.212

1508.743

1361.950

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION

12.265

8.843

2.727

 

 

 

 

 

 

FINANCIAL EXPENSES

11.160

8.001

1.998

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

1.105

0.848

0.729

 

 

 

 

 

 

DEPRECIATION/ AMORTISATION

0.032

0.050

0.066

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

1.073

0.798

0.663

 

 

 

 

 

 

TAX

0.358

0.269

0.263

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

0.715

0.529

0.400

 

 

 

 

 

 

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

1.579

1.050

0.650

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

2.294

1.579

1.050

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

 25.66

18.98

14.35

 

 

 

PARTICULARS

 

 

 

31.03.2015

Sales Turnover (Approximately)

 

 

2000.000

 

 

 

 

 

Expected Sales ( 2015-2016 ) : Rs.2500.000 Million

 

The above information has been parted by Mr. Bhaskar Chaudhary.

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

PARTICULARS

 

31.03.2014

31.03.2013

31.03.2012

Current Maturities of Long term debt

0.000

0.000

0.000

 

 

 

 

Cash generated from operations / Net cash flows from (used in) operations

(96.048)

(34.255)

(62.706)

 

 

 

 

Net cash flows from (used in) operating activities

(96.325)

(34.479)

(62.509)

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT / Sales)

(%)

0.04

0.03

0.03

 

 

 

 

 

Operating Profit Margin

(PBIDT/Sales)

(%)

0.61

0.58

0.20

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

0.25

0.20

0.19

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.42

0.43

0.50

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

61.15

18.82

11.89

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.01

1.00

1.00

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Million]

 

DEBT EQUITY RATIO

 

Particular

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Share Capital

0.279

0.279

0.279

Reserves & Surplus

1.050

1.579

2.293

Share Application money pending allotment

0.000

0.000

0.000

Net worth

1.329

1.858

2.572

 

 

 

 

long-term borrowings

0.000

0.000

0.000

Short term borrowings

15.799

34.975

157.268

Current Maturities of Long Term Debt

0.000

0.000

0.000

Total borrowings

15.799

34.975

157.268

Debt/Equity ratio

11.888

18.824

61.146

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Total Turnover 

1364.677

1517.591

2018.477

 

 

11.205

33.005

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Total Turnover 

1364.677

1517.591

2018.477

Profit

0.400

0.529

0.715

 

0.03%

0.03%

0.04%

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

Sr. No.

Check list by info agents

Available in Report (Yes/No)

1

Year of establishment

Yes

2

Constitution of the entity -Incorporation details

Yes

3

Locality of the entity

Yes

4

Premises details

No

5

Buyer visit details

---

6

Contact numbers

Yes

7

Name of the person contacted

Yes

8

Designation of contact person

Yes

9

Promoter’s background

Yes

10

Date of Birth of Proprietor / Partners / Directors

Yes

11

Pan Card No. of Proprietor / Partners

No

12

Voter Id Card No. of Proprietor / Partners

No

13

Type of business

Yes

14

Line of Business

Yes

15

Export/import details (if applicable)

No

16

No. of employees

Yes

17

Details of sister concerns

Yes

18

Major suppliers

Yes

19

Major customers

Yes

20

Banking Details

Yes

21

Banking facility details

No

22

Conduct of the banking account

--

23

Financials, if provided

Yes

24

Capital in the business

Yes

25

Last accounts filed at ROC, if applicable

Yes

26

Turnover of firm for last four years

Yes

27

Reasons for variation <> 20%

--

28

Estimation for coming financial year

Yes

29

Profitability for last three years

Yes

30

Major shareholders, if available

Yes

31

External Agency Rating, if available

No

32

Litigations that the firm/promoter involved in

---

33

Market information

---

34

Payments terms

Yes

35

Negative Reporting by Auditors in the Annual Report

No

 

UNSECURED LOAN

 

PARTICULARS

31.03.2014

(Rs. in Million)

31.03.2013

(Rs. in Million)

Short-term borrowings

 

 

Loans and advances from related parties

 

 

From Body Corporate

157.268

34.975

Total

157.268

34.975

 

REVIEW OF OPERATIONS

 

The Company's Total revenue has increased from Rs. 1517.591 Million in 2012-13 to Rs. 2018.477 Million in 2013-14, an increase of 33% over last year.

 

In spite of the sharp increase in the raw material prices the Company has with improvement in operational efficiencies and changes in the product mix improved its PBIDT from Rs. 8.843 Million in 2012-13 to Rs. 12.265 Million in 2013-14, an increase of 38.70% over last year.

 

In 2013-14 there has been a sharp increase in the interest rates by all the working capital bankers. As a result of increased utilization to finance the increased volume of business as well as increase in the interest rates, finance costs have increased from Rs. 8.001 Million to Rs. 11.160 Million.

 

The Profit before Tax has increased from Rs. 0.798 Million in 2012-13 to Rs. 1.073 Million in 2013-14, an increase of 34.49% over last year.

 

NOTE

 

The registered office of the company has been shifted from P-38/1, C.I.T. Road, Scheme-VII (M), Block - 1, Kolkata – 700054, West Bengal, India to the present address w.e.f. 01.07.2013.

 

 

INDEX OF CHARGES: NO CHARGES EXIST FOR COMPANY

 

FIXED ASSETS

 

Tangible Assets

 

  • Furniture and fixtures
  • Office equipment
  • Computer Equipments
  • Air Conditioner
  • Computer and Printer

 

CMT REPORT (Corruption, Money Laundering & Terrorism]

 

The Public Notice information has been collected from various sources including but not limited to: The Courts, India Prisons Service, Interpol, etc.

 

1]         INFORMATION ON DESIGNATED PARTY

No exist designating subject or any of its beneficial owners, controlling shareholders or senior officers as terrorist or terrorist organization or whom notice had been received that all financial transactions involving their assets have been blocked or convicted, found guilty or against whom a judgement or order had been entered in a proceedings for violating money-laundering, anti-corruption or bribery or international economic or anti-terrorism sanction laws or whose assets were seized, blocked, frozen or ordered forfeited for violation of money laundering or international anti-terrorism laws.

 

2]         Court Declaration :

No exist to suggest that subject is or was the subject of any formal or informal allegations, prosecutions or other official proceeding for making any prohibited payments or other improper payments to government officials for engaging in prohibited transactions or with designated parties.

 

3]         Asset Declaration :

No records exist to suggest that the property or assets of the subject are derived from criminal conduct or a prohibited transaction.

 

4]         Record on Financial Crime :

            Charges or conviction registered against subject:                                                           None

 

5]         Records on Violation of Anti-Corruption Laws :

            Charges or investigation registered against subject:                                                        None

 

6]         Records on Int’l Anti-Money Laundering Laws/Standards :

            Charges or investigation registered against subject:                                                        None

 

7]         Criminal Records

No available information exist that suggest that subject or any of its principals have been formally charged or convicted by a competent governmental authority for any financial crime or under any formal investigation by a competent government authority for any violation of anti-corruption laws or international anti-money laundering laws or standard.

 

8]         Affiliation with Government :

No record exists to suggest that any director or indirect owners, controlling shareholders, director, officer or employee of the company is a government official or a family member or close business associate of a Government official.

 

9]         Compensation Package :

Our market survey revealed that the amount of compensation sought by the subject is fair and reasonable and comparable to compensation paid to others for similar services.

 

10]        Press Report :

            No press reports / filings exists on the subject.

 

CORPORATE GOVERNANCE

 

MIRA INFORM as part of its Due Diligence do provide comments on Corporate Governance to identify management and governance. These factors often have been predictive and in some cases have created vulnerabilities to credit deterioration.

 

Our Governance Assessment focuses principally on the interactions between a company’s management, its Board of Directors, Shareholders and other financial stakeholders.

 

 

CONTRAVENTION

 

Subject is not known to have contravened any existing local laws, regulations or policies that prohibit, restrict or otherwise affect the terms and conditions that could be included in the agreement with the subject.

 

 

FOREIGN EXCHANGE RATES

 

Currency

 

Unit

Indian Rupees

US Dollar

1

Rs.63.96

UK Pound

1

Rs.99.93

Euro

1

Rs.70.16

 

 

INFORMATION DETAILS

 

Information Gathered by :

DPA

 

 

Analysis Done by :

TRS

 

 

Report Prepared by :

SNT

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

3

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

3

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

3

--PROFITABILITY

1~10

3

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--RESERVES

1~10

3

--CREDIT LINES

1~10

3

--MARGINS

-5~5

--

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

NO

--LITIGATION

YES/NO

NO

--OTHER ADVERSE INFORMATION

YES/NO

NO

MERIT POINTS

 

 

--SOLE DISTRIBUTORSHIP

YES/NO

NO

--EXPORT ACTIVITIES

YES/NO

NO

--AFFILIATION

YES/NO

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

27

 

This score serves as a reference to assess SC’s credit risk and to set the amount of credit to be extended. It is calculated from a composite of weighted scores obtained from each of the major sections of this report. The assessed factors and their relative weights (as indicated through %) are as follows:

 

Financial condition (40%)            Ownership background (20%)                  Payment record (10%)

Credit history (10%)                   Market trend (10%)                                Operational size (10%)

 


 

RATING EXPLANATIONS

 

RATING

STATUS

 

 

PROPOSED CREDIT LINE

>86

Aaa

Possesses an extremely sound financial base with the strongest capability for timely payment of interest and principal sums

 

Unlimited

71-85

Aa

Possesses adequate working capital. No caution needed for credit transaction. It has above average (strong) capability for payment of interest and principal sums

 

Large

56-70

A

Financial & operational base are regarded healthy. General unfavourable factors will not cause fatal effect. Satisfactory capability for payment of interest and principal sums

 

Fairly Large

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

 

Satisfactory

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

 

Small

11-25

Ca

Adverse factors are apparent. Repayment of interest and principal sums in default or expected to be in default upon maturity

 

Limited with full security

<10

C

Absolute credit risk exists. Caution needed to be exercised

 

 

Credit not recommended

--

NB

                                       New Business

 

--

 

PRIVATE & CONFIDENTIAL : This information is provided to you at your request, you having employed MIPL for such purpose. You will use the information as aid only in determining the propriety of giving credit and generally as an aid to your business and for no other purpose. You will hold the information in strict confidence, and shall not reveal it or make it known to the subject persons, firms or corporations or to any other. MIPL does not warrant the correctness of the information as you hold it free of any liability whatsoever. You will be liable to and indemnify MIPL for any loss, damage or expense, occasioned by your breach or non observance of any one, or more of these conditions

This report is issued at your request without any risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL) or its officials.